$327,335
NAL Estimated Property Value506 W Donovan St Unit H, Houston, TX, 77091
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesWater Heater, Disposal, Electric Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size1,742 sqft
Building Information
Year Built2020
Garage Spaces2
Land Information
APN1502040010006
Lot Number6
Land UseResidential
Legal DescriptionLT 6 BLK 1 NORTHSIDE YARDS
Census Tract530600
Assessed Land Value$104,930
Assessed Improvement Value$222,405
Assessment Year2025
About this property
Northside Yards is CitySide Homes’ premier community in the wildly popular Independence Heights neighborhood. Nestled amongst some of Houston’s up and coming craft brewery’s and cafes. These freestanding two-story homes offer options of 1st or 2nd floor living. Convert your unused bedroom into a long-term rental suite and take advantage of creating a second income per plan. You’ll love the open concept living, with select units offering the option between a flex room or a third bedroom. Call us today to schedule a tour!
Investor Tools
$327,335
Estimated Property Value
$248,870Estimated Mortgage Balance
$78,465Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,964 /month
Positive
Cash Flow Estimate:
$655 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$222/month
$1,260/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,024
$327,335
2025
$104,930
$222,405
$327,335
No
Tax History
Year
Tax Paid
Assessed Value
2020
$1,024
$327,335
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Leaderone Financial Corp
Fha
$277,874
Yes
First
Dec 31, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$248,870
$78,465
23%
76%
$1,666/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$2,926/mo
$-1,204/mo
6.3%
